Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			September 2025
Payment Date			10/15/2025
Transaction Month			45

Additional information about the structure, cashflows, defined terms and parties for this transaction can be found in the prospectus, available on the SEC website (http://www.sec.gov) under the registration number 333-258040 and at https://www.ford.com/finance/investor-center/asset-backed-securitization.

I. ORIGINAL DEAL PARAMETERS


	Dollar Amount		# of Receivables		Weighted Avg Remaining Term at Cutoff
Initial Pool Balance	$	1,146,189,073.03	34,997		56.9 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities:
Class A-1 Notes	$	182,190,000.00	0.23886	%	February 15, 2023
Class A-2 Notes	$	361,420,000.00	0.73	%	September 15, 2024
Class A-3 Notes	$	361,420,000.00	1.29	%	June 15, 2026
Class A-4 Notes	$	95,040,000.00	1.56	%	May 15, 2027
Class B Notes	$	31,560,000.00	1.91	%	July 15, 2027
Class C Notes	$	21,020,000.00	2.14	%	July 15, 2029

Total	$	1,052,650,000.00

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	337,676.38

Principal:
Principal Collections	$	8,160,826.02
Prepayments in Full	$	2,733,895.81
Liquidation Proceeds	$	70,911.79
Recoveries	$	50,090.25
Sub Total	$	11,015,723.87
Collections	$	11,353,400.25

Purchase Amounts:
Purchase Amounts Related to Principal	$	48,330.27
Purchase Amounts Related to Interest	$	269.88
Sub Total	$	48,600.15

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	11,402,000.40

Page 1

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			September 2025
Payment Date			10/15/2025
Transaction Month			45

III. DISTRIBUTIONS


	Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	11,402,000.40
Servicing Fee	$	118,291.91	$	118,291.91	$	0.00	$	0.00	$	11,283,708.49
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	11,283,708.49
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	11,283,708.49
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	11,283,708.49
Interest - Class A-4 Notes	$	78,363.90	$	78,363.90	$	0.00	$	0.00	$	11,205,344.59
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	11,205,344.59
Interest - Class B Notes	$	50,233.00	$	50,233.00	$	0.00	$	0.00	$	11,155,111.59
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	11,155,111.59
Interest - Class C Notes	$	37,485.67	$	37,485.67	$	0.00	$	0.00	$	11,117,625.92
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	11,117,625.92
Regular Principal Payment	$	10,359,821.17	$	10,359,821.17	$	0.00	$	0.00	$	757,804.75
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	757,804.75
Residual Released to Depositor	$	0.00	$	757,804.75	$	0.00	$	0.00	$	0.00

Total			$	11,402,000.40

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	10,359,821.17
Total									$	10,359,821.17

IV. NOTEHOLDER PAYMENTS


	Noteholder Principal Payments				Noteholder Interest Payments				Total Payment
			Per $1,000 of				Per $1,000 of				Per $1,000 of
	Actual		Original Balance		Actual		Original Balance		Actual		Original Balance
Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-4 Notes	$	10,359,821.17	$	109.00	$	78,363.90	$	0.82	$	10,438,185.07	$	109.82
Class B Notes	$	0.00	$	0.00	$	50,233.00	$	1.59	$	50,233.00	$	1.59
Class C Notes	$	0.00	$	0.00	$	37,485.67	$	1.78	$	37,485.67	$	1.78
Total	$	10,359,821.17	$	9.84	$	166,082.57	$	0.16	$	10,525,903.74	$	10.00

Page 2

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			September 2025
Payment Date			10/15/2025
Transaction Month			45

V. NOTE BALANCE AND POOL INFORMATION


	Beginning of Period			End of Period
	Balance		Note Factor	Balance		Note Factor
Class A-1 Notes	$	0.00	0.0000000	$	0.00	0.0000000
Class A-2 Notes	$	0.00	0.0000000	$	0.00	0.0000000
Class A-3 Notes	$	0.00	0.0000000	$	0.00	0.0000000
Class A-4 Notes	$	60,279,924.06	0.6342585	$	49,920,102.89	0.5252536
Class B Notes	$	31,560,000.00	1.0000000	$	31,560,000.00	1.0000000
Class C Notes	$	21,020,000.00	1.0000000	$	21,020,000.00	1.0000000
Total	$	112,859,924.06	0.1072151	$	102,500,102.89	0.0973734


Pool Information
Weighted Average APR	2.729		%	2.744		%
Weighted Average Remaining Term	21.71			21.03
Number of Receivables Outstanding	12,107			11,619
Pool Balance	$	141,950,291.79		$	130,833,267.63
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	133,913,112.79		$	123,553,291.62
Pool Factor	0.1238454			0.1141463

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	2,631,648.59
Yield Supplement Overcollateralization Amount	$	7,279,976.01
Targeted Overcollateralization Amount	$	28,333,164.74
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	28,333,164.74

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	2,631,648.59
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	2,631,648.59
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	2,631,648.59

Page 3

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			September 2025
Payment Date			10/15/2025
Transaction Month			45

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			45	$	103,060.27
(Recoveries)			48	$	50,090.25
Net Loss for Current Collection Period				$	52,970.02
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.4478		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				(0.1377)		%
Second Prior Collection Period				0.7101		%
Prior Collection Period				(0.1129)		%
Current Collection Period				0.4660		%
Four Month Average (Current and Prior Three Collection Periods)				0.2314		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,651	$	6,350,259.02
(Cumulative Recoveries)				$	1,913,052.19
Cumulative Net Loss for All Collection Periods				$	4,437,206.83
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3871		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,846.31
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,687.59

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.97	%	147	$	2,579,216.13
61-90 Days Delinquent	0.25	%	18	$	325,199.55
91-120 Days Delinquent	0.05	%	3	$	62,480.70
Over 120 Days Delinquent	0.32	%	20	$	413,596.59
Total Delinquent Receivables	2.58	%	188	$	3,380,492.97

Repossession Inventory:
Repossessed in the Current Collection Period			9	$	153,533.19
Total Repossessed Inventory			13	$	250,236.22

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3922		%
Prior Collection Period				0.3386		%
Current Collection Period				0.3529		%
Three Month Average				0.3612		%

Delinquency Trigger (61+ Delinquent Receivables)
Transaction Month	Trigger
1-12	0.80%
13-24	1.50%
25-36	2.70%
37+	4.40%
61+ Delinquent Receivables Balance to EOP Pool Balance				0.6124		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			September 2025
Payment Date			10/15/2025
Transaction Month			45


Receivables Granted Extensions in the Current Collection Period:	# of Receivables	Amount

1 Month Extended	34	$608,061.20
2 Months Extended	42	$770,991.53
3+ Months Extended	11	$207,994.69

Total Receivables Extended	87	$1,587,047.42

IX. REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1)


No Activity to report

Most Recent Form ABS-15G for repurchase demand activity

Filed by: Ford Motor Credit Company LLC

CIK#: 0000038009
Date: February 7, 2025

SERVICER CERTIFICATION

THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.

Ford Motor Credit Company LLC

/s/ Ryan M. Hershberger

Assistant Treasurer

Page 5

Ford Credit Auto Owner Trust 2022-A 10-D